[EON] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.37%
YoY- 16.08%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,907,476 7,427,704 7,834,349 8,118,926 8,032,732 7,548,331 7,494,496 -14.68%
PBT 558,836 906,550 858,801 871,448 762,728 820,342 820,684 -22.61%
Tax -309,940 -417,640 -397,756 -420,510 -338,808 -370,384 -366,421 -10.56%
NP 248,896 488,910 461,045 450,938 423,920 449,958 454,262 -33.06%
-
NP to SH 248,896 488,910 461,045 450,938 423,920 449,958 454,262 -33.06%
-
Tax Rate 55.46% 46.07% 46.32% 48.25% 44.42% 45.15% 44.65% -
Total Cost 5,658,580 6,938,794 7,373,304 7,667,988 7,608,812 7,098,373 7,040,233 -13.56%
-
Net Worth 2,267,739 2,250,840 2,521,073 2,683,204 2,534,324 2,420,066 2,387,529 -3.37%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,124,273 1,375,130 114,521 - 148,523 76,157 -
Div Payout % - 229.96% 298.26% 25.40% - 33.01% 16.77% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,267,739 2,250,840 2,521,073 2,683,204 2,534,324 2,420,066 2,387,529 -3.37%
NOSH 231,402 229,443 229,188 229,042 228,750 228,497 228,471 0.85%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.21% 6.58% 5.88% 5.55% 5.28% 5.96% 6.06% -
ROE 10.98% 21.72% 18.29% 16.81% 16.73% 18.59% 19.03% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2,552.91 3,237.27 3,418.30 3,544.73 3,511.57 3,303.46 3,280.27 -15.40%
EPS 107.56 213.09 201.16 196.88 185.32 196.92 198.83 -33.63%
DPS 0.00 490.00 600.00 50.00 0.00 65.00 33.33 -
NAPS 9.80 9.81 11.00 11.7149 11.079 10.5912 10.45 -4.19%
Adjusted Per Share Value based on latest NOSH - 229,301
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2,372.28 2,982.77 3,146.06 3,260.34 3,225.73 3,031.21 3,009.59 -14.68%
EPS 99.95 196.33 185.14 181.08 170.23 180.69 182.42 -33.06%
DPS 0.00 451.48 552.22 45.99 0.00 59.64 30.58 -
NAPS 9.1066 9.0388 10.124 10.775 10.1772 9.7183 9.5877 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 7.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 13.62 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 -
Price 8.90 7.55 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.27 3.54 0.00 0.00 0.00 0.00 0.00 -
EY 12.09 28.22 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 64.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment